The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in 
Month 123
The following 
Goal
Financial independence is typically a combination of the Safe Withdrawl Rate for the 
Scenario from the 
Account
Properties
We typically think of hitting our Target Monthly Income in Retirement of $5,000 in today's inflation-adjusted dollars, let's look at the Total True Cash Flow and Account Balances in inflation-adjusted values.
The following chart shows the total of all Account Balances for the Scenario
The following charts show Total True Cash Flow™ all rental properties. Let's start with the sum.
Next, let's look at the Total True Cash Flow™ for each rental properties (graphically summed/stacked).
And, here's the Total True Cash Flow™ for each rental properties individually just for the month when we first achieve financial independence, Month 123.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
$7,177 | $11,019 | $3,342 | $1,165 | $2,494 | $25,197 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
$7,177 | $10,612 | $3,226 | $1,200 | $2,527 | $24,741 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
$7,177 | $10,192 | $3,114 | $1,236 | $2,560 | $24,279 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
$7,177 | $9,760 | $3,006 | $1,273 | $2,595 | $23,811 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
$7,177 | $9,173 | $2,902 | $1,311 | $2,642 | $23,204 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
$7,177 | $7,093 | $2,802 | $1,351 | $2,808 | $21,230 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
$7,177 | $6,568 | $2,704 | $1,391 | $2,850 | $20,691 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8 |
$7,177 | $6,028 | $2,611 | $1,433 | $2,894 | $20,141 |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 9* |
$7,175 | $0 | $2,316 | $0 | $2,137 | $11,629 |
| Totals: | $64,588 | $70,445 | $26,023 | $10,360 | $23,507 | $194,923 |
| * Denotes a property that had no rent for at least part of the period covered. | ||||||
Return on Equity + Reserves
Here's the return on equity + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
6.16% | 9.46% | 2.87% | 1% | 2.14% | 21.62% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
6.59% | 9.75% | 2.96% | 1.10% | 2.32% | 22.72% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
7.10% | 10.08% | 3.08% | 1.22% | 2.53% | 24.01% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
7.70% | 10.47% | 3.22% | 1.37% | 2.78% | 25.54% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
8.41% | 10.74% | 3.40% | 1.54% | 3.09% | 27.18% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
9.10% | 9% | 3.55% | 1.71% | 3.56% | 26.93% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
10.16% | 9.30% | 3.83% | 1.97% | 4.04% | 29.31% |
| Typical McAllen, Texas Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8 |
11.54% | 9.69% | 4.20% | 2.30% | 4.65% | 32.37% |
| Totals: | 8.01% | 9.83% | 3.31% | 1.45% | 2.98% | 25.57% |
Asset Allocation
How are assets allocated? Let's first look at this month.
And how have they looked over time up to this month?
Phases of Financial Independence™
With a Minimum Target Monthly Income in Retirement™ of $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports